Mitarbeiter: NN (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 1978-01-01 (48 Jahre)Status: AktivBranche: Activités d'architecture Standort: PARIS (75010), Paris
ATELIER 3 D COULEUR : revenue, balance sheet and financial ratios
ATELIER 3 D COULEUR is a French company
founded 48 years ago,
specialized in the sector Activités d'architecture .
Based in PARIS (75010),
this company of category PME
shows in 2022 a revenue of 165 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - ATELIER 3 D COULEUR (SIREN 312345796)
Kennzahl
2022
2021
2020
2019
2018
2017
2016
Umsatz
164 721 €
95 234 €
60 601 €
143 467 €
176 503 €
222 267 €
177 902 €
Nettoergebnis
57 173 €
-7 101 €
-33 023 €
-36 714 €
-25 983 €
28 460 €
34 423 €
EBITDA
61 228 €
-17 157 €
-50 975 €
-40 003 €
-18 661 €
24 427 €
36 086 €
Nettomarge
34.7%
-7.5%
-54.5%
-25.6%
-14.7%
12.8%
19.3%
Umsatz und Gewinn- und Verlustrechnung
In 2022, ATELIER 3 D COULEUR achieves revenue of 165 k€. Activity remains stable over the period (CAGR: -1.3%). Vs 2021, growth of +73% (95 k€ -> 165 k€). After deducting consumption (0 €), gross margin stands at 165 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 61 k€, representing 37.2% of revenue. Positive scissor effect: EBITDA margin improves by +55.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 57 k€, i.e. 34.7% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
164 721 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
164 721 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
61 228 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
57 620 €
Nettoergebnis (2022)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 36.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
53.126%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen ATELIER 3 D COULEUR
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
Verschuldungsgrad
28.277
0.095
1.39
41.865
-332.753
-120.506
53.126
Finanzielle Autonomie
60.564
72.794
69.042
38.996
-17.915
-45.849
43.955
Rückzahlungsfähigkeit
0.454
0.004
-0.043
-0.278
-0.391
-0.942
0.381
Cashflow / Umsatz
20.39%
10.768%
-11.513%
-27.845%
-65.413%
-18.162%
36.914%
Positionnement sectoriel
Debt ratio
53.132022
2020
2021
2022
Q1: 0.88
Méd: 18.14
Q3: 59.91
Average+47 pts über 3 Jahre
In 2022, the debt ratio of ATELIER 3 D COULEUR (53.13) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
43.95%2022
2020
2021
2022
Q1: 20.9%
Méd: 45.73%
Q3: 65.61%
Average+23 pts über 3 Jahre
In 2022, the financial autonomy of ATELIER 3 D COULEUR (44.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.38 years2022
2020
2021
2022
Q1: 0.0 years
Méd: 0.18 years
Q3: 1.61 years
Average+29 pts über 3 Jahre
In 2022, the repayment capacity of ATELIER 3 D COULEUR (0.38) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 309.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquiditätsquote (2022)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
309.697
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen ATELIER 3 D COULEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
Liquiditätsquote
337.558
306.151
263.241
163.911
162.98
82.7
309.697
Zinsdeckung
0.025
0.0
0.0
-0.065
-0.437
-0.525
0.395
Positionnement sectoriel
Liquidity ratio
309.72022
2020
2021
2022
Q1: 169.66
Méd: 259.01
Q3: 409.63
Good+33 pts über 3 Jahre
In 2022, the liquidity ratio of ATELIER 3 D COULEUR (309.70) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.4x2022
2020
2021
2022
Q1: 0.0x
Méd: 0.0x
Q3: 1.33x
Good+32 pts über 3 Jahre
In 2022, the interest coverage of ATELIER 3 D COULEUR (0.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The company must finance 23 days of gap between collections and payments. Overall, WCR represents 23 days of revenue, i.e. 10 k€ to permanently finance. Notable WCR improvement over the period (-78%), freeing up cash.
Operatives Working Capital (2022)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
36 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2022)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
23 j
Entwicklung des Working Capital und der Zahlungsfristen ATELIER 3 D COULEUR
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
BFR d'exploitation
48 243 €
47 472 €
51 788 €
35 466 €
10 991 €
6 907 €
10 437 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
Crédit clients (jours)
117
96
116
91
48
62
59
Crédit fournisseurs (jours)
10
55
42
79
42
117
36
Positionnement de ATELIER 3 D COULEUR dans son secteur
Vergleich mit der Branche Activités d'architecture
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 60 183€ to 134 884€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
60k€78k€134k€
78 357 €Range: 60 183€ - 134 884€
NAF 5 all-time
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Activités d'architecture )
Compare ATELIER 3 D COULEUR with other companies in the same sector:
Frequently asked questions about ATELIER 3 D COULEUR
What is the revenue of ATELIER 3 D COULEUR ?
The revenue of ATELIER 3 D COULEUR in 2022 is 165 k€.
Is ATELIER 3 D COULEUR profitable?
Yes, ATELIER 3 D COULEUR generated a net profit of 57 k€ in 2022.
Where is the headquarters of ATELIER 3 D COULEUR ?
The headquarters of ATELIER 3 D COULEUR is located in PARIS (75010), in the department Paris.
Where to find the tax return of ATELIER 3 D COULEUR ?
The tax return of ATELIER 3 D COULEUR is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does ATELIER 3 D COULEUR operate?
ATELIER 3 D COULEUR operates in the sector Activités d'architecture (NAF code 71.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen